| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 65.18K | 290.31K | 708.81K | 548.60K | 739.61K | |
| Receivables | | | 149.00K | 107.30K | 249.74K | 381.23K | 834.30K | |
| Inventories | | | 193.39K | 160.45K | 141.89K | 176.10K | 270.82K | |
| Other Current Assets | | | 25.47K | 28.05K | 39.06K | 34.36K | 55.79K | |
| Total Current Assets | | | 433.04K | 586.11K | 1.14M | 1.14M | 1.90M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 164.44K | 226.83K | 307.96K | 389.36K | 85.77K | |
| Intangibles | | | 50.61K | 80.98K | 121.47K | 161.96K | 202.45K | |
| Total Non-Current Assets | | | 215.05K | 307.80K | 429.43K | 551.31K | 288.22K | |
| |
| TOTAL ASSETS | | | 648.09K | 893.91K | 1.57M | 1.69M | 2.19M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 377.32K | 463.00K | 260.99K | 179.75K | 243.00K | |
| Accounts Payable | | | 233.36K | 180.01K | 169.15K | 180.43K | 338.66K | |
| Other Current Liabilities | | | 784.17K | 875.63K | 874.59K | 1.05M | 963.02K | |
| Total Current Liabilities | | | 1.39M | 1.52M | 1.30M | 1.41M | 1.54M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 655.99K | 683.30K | 1.20M | 1.45M | 1.11M | |
| Total Non-Current Liabilities | | | 655.99K | 683.30K | 1.20M | 1.45M | 1.11M | |
| |
| TOTAL LIABILITIES | | | 2.05M | 2.20M | 2.50M | 2.86M | 2.65M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -16.72M | -16.56M | -16.13M | -16.25M | -15.50M | |
| Additional Paid In Capital | | | 2.66M | 2.63M | 2.41M | 2.27M | 2.07M | |
| Common Shares | | | 12.48M | 12.48M | 12.48M | 12.43M | 12.41M | |
| Other Shareholders' Equity | | | 177.60K | 144.69K | 307.90K | 383.53K | 563.41K | |
| Shares Outstanding | | | 137.62M | 137.62M | 137.62M | 135.82M | 134.16M | |
| Tangible Book Value per Share | | | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | |
| Total Shareholders' Equity | | | -1.40M | -1.31M | -935.98K | -1.17M | -465.26K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 648.09K | 893.91K | 1.57M | 1.69M | 2.19M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -0.47 | -0.52 | -1.28 | -1.24 | -2.38 | |
| Current Ratio | | | 0.31 | 0.39 | 0.87 | 0.81 | 1.23 | |
| Return On Assets (ROA) | | | -21.41% | -48.91% | 10.58% | -44.28% | -48.97% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | 124.67% | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 124.67% | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | 230.79% | N/A | N/A | |